¥832.73
Above FV▼ -32.7% against the close used
Model range ¥75.73 – ¥1,059.20
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥75.73Fair value¥832.73Bull¥1,059.20
FairClose
52-week traded range
52W low ¥917.9052W high ¥1,373.50
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
TORAY INDUSTRIES,INC. closed at ¥1,237.00, 48.5% above the consensus fair value of ¥832.73 drawn from 9 valuation models.
Financial DNA score 43/100 — Average. P/E of 23.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥814.62
-34.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥811.20
-34.4%
√(22.5 × EPS × BVPS)
EPS=52.96, BVPS=552.23 · outside Graham range (P/E 23.4, P/B 2.2) — asset-light, treat as a rough floor
P/E Fair Value
¥1,059.20
-14.4%
EPS × 20x (sector P/E)
EPS=52.96, Sector P/E=20x
Peter Lynch (PEG)
¥75.73
-93.9%
EPS × Growth% (PEG = 1 is fair)
EPS=52.96, g=1.4%
EV/EBITDA
¥848.72
-31.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=228.84B
Dividend Discount (DDM)
¥255.50
-79.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20.04, r=10%, g=2%
Book Value (P/B)
¥118.34
-90.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=552.23, ROE=4.5%, g=3%, r=10%
Reverse DCF
¥1,237.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.2% | Historical: -1.4%
Margin of Safety
¥671.26
-45.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=895.01, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.